[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 70.59%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 297,249 199,957 106,001 449,115 323,085 221,377 115,462 87.73%
PBT 8,820 4,585 3,555 13,579 10,173 6,785 2,395 138.28%
Tax -2,047 -1,260 -1,526 3,079 -408 -189 -17 2331.34%
NP 6,773 3,325 2,029 16,658 9,765 6,596 2,378 100.80%
-
NP to SH 6,773 3,325 2,029 16,658 9,765 6,596 2,378 100.80%
-
Tax Rate 23.21% 27.48% 42.93% -22.67% 4.01% 2.79% 0.71% -
Total Cost 290,476 196,632 103,972 432,457 313,320 214,781 113,084 87.45%
-
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,229 5,609 - 20,152 13,434 6,717 - -
Div Payout % 165.80% 168.70% - 120.98% 137.58% 101.84% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
NOSH 562,239 561,058 560,634 560,634 560,414 560,412 558,940 0.39%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.28% 1.66% 1.91% 3.71% 3.02% 2.98% 2.06% -
ROE 1.59% 0.77% 0.46% 3.77% 2.21% 1.45% 0.52% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.94 35.65 18.91 80.23 57.72 39.55 20.66 87.14%
EPS 1.21 0.59 0.36 2.98 1.74 1.18 0.43 99.19%
DPS 2.00 1.00 0.00 3.60 2.40 1.20 0.00 -
NAPS 0.76 0.77 0.78 0.79 0.79 0.81 0.82 -4.93%
Adjusted Per Share Value based on latest NOSH - 560,634
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.21 35.12 18.62 78.88 56.74 38.88 20.28 87.73%
EPS 1.19 0.58 0.36 2.93 1.72 1.16 0.42 100.10%
DPS 1.97 0.99 0.00 3.54 2.36 1.18 0.00 -
NAPS 0.7495 0.7586 0.768 0.7767 0.7767 0.7964 0.8049 -4.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.50 0.615 0.64 0.61 0.885 0.785 0.78 -
P/RPS 0.94 1.73 3.38 0.76 1.53 1.98 3.78 -60.42%
P/EPS 41.45 103.75 176.84 20.50 50.73 66.62 183.31 -62.85%
EY 2.41 0.96 0.57 4.88 1.97 1.50 0.55 167.53%
DY 4.00 1.63 0.00 5.90 2.71 1.53 0.00 -
P/NAPS 0.66 0.80 0.82 0.77 1.12 0.97 0.95 -21.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 -
Price 0.54 0.56 0.69 0.60 0.76 0.875 0.97 -
P/RPS 1.02 1.57 3.65 0.75 1.32 2.21 4.70 -63.85%
P/EPS 44.77 94.47 190.65 20.16 43.57 74.26 227.97 -66.18%
EY 2.23 1.06 0.52 4.96 2.30 1.35 0.44 194.76%
DY 3.70 1.79 0.00 6.00 3.16 1.37 0.00 -
P/NAPS 0.71 0.73 0.88 0.76 0.96 1.08 1.18 -28.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment